2.526
RevenueNT$B
3.032
3.299
3.536
3.726
3.988
4.203
4.472
4.716
5.124
5.569
2.759
6.91%
6.73%
21
8.13
Revenue growth%
0.67
0.40
0.40
0.51
0.40
0.40
1.19
1.30
3.02
2.00
12.82
1.30
0.59
42
4.71
Gross margin%
0.40
0.40
0.40
2.07
1.55
0.40
1.75
1.31
4.16
6.63
5.03
1.75
1.43
10
23.09
Operating margin%
29.09
30.77
29.71
26.99
29.03
28.68
29.82
31.88
29.30
29.84
8.19
29.82
29.50
81
5.61
Net margin%
19.37
20.51
21.03
19.04
17.16
15.71
13.45
10.87
11.64
10.87
7.99
11.64
16.44
7
11.65
P/E ratio (avg)x
25.78
25.03
22.68
23.32
21.97
22.24
23.58
21.25
23.15
20.38
9.758
22.24
22.91
71
18.18
EV/EBITx
19.87
19.93
17.59
18.09
19.24
20.32
22.39
24.25
26.88
29.88
17.37
24.25
20.13
94
9.68
FCF yield (avg)%
7.56
6.45
6.06
6.33
9.27
7.94
7.20
7.19
6.42
5.80
10.12
7.19
6.82
60
24.52
FCF margin%
13.64
12.71
12.11
10.65
13.45
10.95
9.33
10.12
8.84
9.38
25.77
9.38
10.80
59
0.104
FCF / Net incomex
0.318
0.352
0.367
0.320
0.318
0.312
0.339
0.369
0.370
0.360
1.770
0.360
0.345
65
19.89
ROIC%
0.82
0.40
0.49
0.40
0.40
0.40
0.40
0.40
2.81
2.18
20.01
0.40
0.40
6
23.46
Return on equity%
23.35
26.06
23.38
26.21
23.36
24.35
21.54
20.38
21.72
21.77
5.39
21.72
23.35
76
2.92
Return on assets%
3.04
1.52
1.09
2.15
4.78
4.99
2.24
4.52
6.68
5.35
16.64
4.99
3.78
31
28.52
EPSNT$
17.39
17.34
16.71
16.38
15.39
15.73
16.52
17.80
18.99
19.82
30.12
5.18%
0.50%
—
4.62
EPS growth%
21.41
20.49
21.63
19.98
17.65
15.95
13.25
11.82
12.96
11.41
25.71
12.96
16.80
57
15.68
Bookvalue per shNT$
18.32
18.29
17.14
18.21
19.08
21.38
21.90
21.56
19.49
18.31
7.91
(0.81%)
1.16%
—
20.66
FCF per shareNT$
14.81
14.10
13.26
14.09
14.30
14.48
14.58
14.71
13.80
13.98
15.29
(0.45%)
(0.95%)
—
18.33
Dividend per shNT$
58.77
69.19
71.94
80.88
80.91
95.83
110.28
134.14
150.72
179.48
15.05
17.27%
11.94%
—
16.49
Div yield (avg)%
24.79
23.24
23.63
26.54
25.44
25.27
24.33
22.26
25.10
23.55
24.93
24.33
24.56
37
23.46
Payout ratio%
13.71
14.50
12.46
13.73
11.08
12.39
14.46
14.72
16.76
16.89
5.20
14.72
14.09
37
79.09
Shares (diluted)M
78.52
77.00
72.83
74.55
79.59
73.19
67.06
64.11
57.47
59.23
76.75
(5.74%)
(2.36%)
22
9.98
Buyback yield%
24.27
26.04
28.00
28.88
26.02
27.99
26.99
26.03
25.34
25.67
13.50
26.03
26.03
83
0.494
D/E ratiox
2.285
2.122
2.357
2.720
3.075
2.841
2.979
3.381
3.694
4.114
0.538
3.381
2.910
69
2.811
Enterprise valueNT$B
6.895
7.004
7.503
6.851
6.434
6.653
6.614
7.082
6.563
6.882
6.135
1.35%
0.65%
40
0.417
LT debtNT$B
4.982
4.562
4.171
3.850
4.108
4.031
3.799
3.993
3.757
3.946
5.637
(0.80%)
(2.09%)
90
Cost of revenue
6.63%
0.99×
Operating expenses
6.91%
1.02×
Cash and investments
15.40%